Pasona Group Inc
TSE:2168

Watchlist Manager
Pasona Group Inc Logo
Pasona Group Inc
TSE:2168
Watchlist
Price: 2 025 JPY 1.25% Market Closed
Market Cap: 79.4B JPY

Relative Value

The Relative Value of one Pasona Group Inc stock under the Base Case scenario is hidden JPY. Compared to the current market price of 2 025 JPY, Pasona Group Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Pasona Group Inc Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
83
Median 3Y
0.2
Median 5Y
0.2
Industry
1.3
Forward
0.2
vs History
vs Industry
65
Median 3Y
0.9
Median 5Y
11
Industry
18.5
Forward
39.4
vs History
15
vs Industry
50
Median 3Y
11
Median 5Y
10.2
Industry
12.6
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-3.2
Industry
16.9
vs History
80
vs Industry
84
Median 3Y
0.7
Median 5Y
1.5
Industry
2.5
vs History
vs Industry
93
Median 3Y
-0
Median 5Y
0.1
Industry
1.4
Forward
-0
vs History
vs Industry
87
Median 3Y
-0.1
Median 5Y
0.2
Industry
3.3
vs History
vs Industry
70
Median 3Y
-3.3
Median 5Y
0.9
Industry
9.8
vs History
11
vs Industry
65
Median 3Y
0.6
Median 5Y
2.2
Industry
12.3
vs History
vs Industry
63
Median 3Y
-1.8
Median 5Y
1.5
Industry
11.8
vs History
50
vs Industry
61
Median 3Y
0.9
Median 5Y
0.9
Industry
13.8
vs History
vs Industry
90
Median 3Y
-0.1
Median 5Y
0.1
Industry
1.7

Multiples Across Competitors

Competitors Multiples
Pasona Group Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
JP
Pasona Group Inc
TSE:2168
76.9B JPY 0.2 -9.5 -5.2 6.5
JP
Recruit Holdings Co Ltd
TSE:6098
12.6T JPY 3.5 28.9 18.9 22.7
NL
Randstad NV
AEX:RAND
5.7B EUR 0.2 109 8.4 18.9
CH
Adecco Group AG
SIX:ADEN
3.9B CHF 0.2 14.9 8.4 11.7
US
Robert Half Inc
SWB:RHJ
3.9B EUR 0.8 29.3 24.5 35.4
CN
51job Inc
F:IWQ
3.9B EUR 7.2 49.7 39.8 40.6
JP
Persol Holdings Co Ltd
TSE:2181
644.7B JPY 0.4 19.2 6.7 10.7
US
Korn Ferry
NYSE:KFY
3.4B USD 1.2 13.3 6.4 8.1
JP
TechnoPro Holdings Inc
TSE:6028
502.9B JPY 2.1 30.7 17 19.2
PL
Benefit Systems SA
WSE:BFT
11.8B PLN 2.8 22.4 11.7 19.4
US
TriNet Group Inc
NYSE:TNET
2.8B USD 0.5 20.7 10.9 14.1
P/E Multiple
Earnings Growth PEG
JP
Pasona Group Inc
TSE:2168
Average P/E: 33.8
Negative Multiple: -9.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
28.9
17%
1.7
NL
R
Randstad NV
AEX:RAND
109
76%
1.4
CH
A
Adecco Group AG
SIX:ADEN
14.9
22%
0.7
US
R
Robert Half Inc
SWB:RHJ
29.3
2%
14.7
CN
5
51job Inc
F:IWQ
49.7
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
19.2
15%
1.3
US
Korn Ferry
NYSE:KFY
13.3
12%
1.1
JP
TechnoPro Holdings Inc
TSE:6028
30.7
19%
1.6
PL
B
Benefit Systems SA
WSE:BFT
22.4
27%
0.8
US
TriNet Group Inc
NYSE:TNET
20.7
16%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
JP
Pasona Group Inc
TSE:2168
Average EV/EBITDA: 15.3
Negative Multiple: -5.2
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
18.9
12%
1.6
NL
R
Randstad NV
AEX:RAND
8.4
5%
1.7
CH
A
Adecco Group AG
SIX:ADEN
8.4
8%
1
US
R
Robert Half Inc
SWB:RHJ
24.5
13%
1.9
CN
5
51job Inc
F:IWQ
39.8
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
6.7
8%
0.8
US
Korn Ferry
NYSE:KFY
6.4
9%
0.7
JP
TechnoPro Holdings Inc
TSE:6028
17
12%
1.4
PL
B
Benefit Systems SA
WSE:BFT
11.7
26%
0.5
US
TriNet Group Inc
NYSE:TNET
10.9
5%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
JP
Pasona Group Inc
TSE:2168
Average EV/EBIT: 18.8
6.5
N/A N/A
JP
Recruit Holdings Co Ltd
TSE:6098
22.7
N/A N/A
NL
R
Randstad NV
AEX:RAND
18.9
18%
1
CH
A
Adecco Group AG
SIX:ADEN
11.7
14%
0.8
US
R
Robert Half Inc
SWB:RHJ
35.4
14%
2.5
CN
5
51job Inc
F:IWQ
40.6
N/A N/A
JP
P
Persol Holdings Co Ltd
TSE:2181
10.7
N/A N/A
US
Korn Ferry
NYSE:KFY
8.1
10%
0.8
JP
TechnoPro Holdings Inc
TSE:6028
19.2
N/A N/A
PL
B
Benefit Systems SA
WSE:BFT
19.4
27%
0.7
US
TriNet Group Inc
NYSE:TNET
14.1
1%
14.1